4557 Texas St San Diego, California
2 bed • 3 bath • 6 guests
Monthly Rent
$4,575
Zestimate
$74,512
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $319
- Occupancy
- 64%
$10k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,898
Profit
Revenue
$74,512
Operating Expenses
$29,510
Operating Income
$45,002
Net Effective Rent
$54,900
Profit (Cash Flow)
-$9,898
$12,100
Cash Investment
Renos & Furnishing
$12,000
Setup Costs
$100
Total
$12,100
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-81.8%
Payback Period Days
0
Property Overview
Loading...